DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

International Petroleum Corporation (IPCFF)

Energy | Oil & Gas Exploration & Production

Today's Price

$28.50

Today's Fair Value

$6.36 -77.68%

Margin of Safety

-348.11%

Projected Value (5Y)

$10.25 -64.04%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 12.7% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 2.05% | CAGR (5y): -6.67%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 6.75x)

Discount Rate